Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise5.3%
Period
Report
EPS Actual
EPS Est
Surprise
June 30, 2026
$2.50
$2.47
1.1%
March 31, 2026
$2.23
$1.77
25.8%
Dec. 31, 2025
$1.75
$1.62
7.9%
Sept. 30, 2025
$1.21
$1.55
-22.0%
June 30, 2025
$1.51
$1.25
20.6%
March 31, 2025
$1.49
$1.51
-1.5%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement13
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue
$1.97B
$1.31B
$1.16B
$1.05B
$748M
$563M
$455M
$6M
$5M
Cost of Revenue
$161M
$118M
$101M
$95M
$75M
$63M
$49M
$37M
$32M
Interest Expense
$302M
$160M
$109M
$82M
$54M
$52M
$51M
$37M
$28M
Interest Income
$1.97B
$1.31B
$1.16B
$1.05B
$744M
$560M
$344M
$161M
$115M
Other Non-op
$39.0K
$1M
$630.0K
$809.0K
$4M
$3M
$-13M
$-19M
$-18M
Pretax Income
$160M
$139M
$129M
$149M
$220M
$114M
$32M
$3M
$-47M
Income Tax
$39M
$28M
$27M
$15M
$42M
$20M
$6M
$-4M
$-6M
Net Income
$122M
$111M
$103M
$136M
$178M
$94M
$26M
$8M
$-41M
EPS (Basic)
$7.40
$5.92
$5.35
$7.55
$10.32
$5.32
$1.74
$0.56
$-2.93
EPS (Diluted)
$5.96
$4.77
$4.24
$5.83
$7.56
$3.95
$1.66
$0.56
$-2.93
Shares (Basic)
15,113,000
14,748,000
14,504,000
14,629,000
15,074,000
14,486,000
14,499,000
13,927,000
13,925,000
Shares (Diluted)
19,175,000
18,801,000
18,882,000
19,376,000
20,898,000
20,102,000
15,273,000
14,002,000
13,940,000
EBITDA
$10M
·
$4M
$5M
$2M
$8M
$8M
$987.0K
$994.0K
Balance Sheet14
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
Cash & Equivalents
$621M
$375M
$339M
·
·
·
·
·
$71M
PP&E (Net)
$13M
$11M
$11M
$10M
$7M
$2M
$3M
$4M
$3M
PP&E (Gross)
$25M
$20M
$18M
$15M
$23M
$30M
$29M
$29M
$34M
Accum. Depreciation
$13M
$9M
$7M
$5M
$16M
$28M
$27M
$26M
$30M
Intangibles
$30M
$0
·
·
·
·
·
·
·
Total Assets
$7.62B
$3.27B
$2.71B
$2.39B
$1.94B
$1.21B
$936M
$583M
$426M
Total Liabilities
$6.98B
$2.69B
$2.17B
$1.92B
$1.52B
$991M
$847M
$605M
$462M
Common Stock
$0
$0
$0
$0
$0
$0
·
·
·
Retained Earnings
$506M
$395M
$307M
$204M
$60M
$-118M
$-212M
$-239M
$-247M
Treasury Stock
·
·
·
·
·
$0
·
·
·
AOCI
·
·
·
·
·
·
·
$4M
$-2M
Stockholders' Equity
$609M
$493M
$395M
$326M
$288M
$77M
$906.0K
$-22M
$-36M
Liabilities + Equity
$7.62B
$3.27B
$2.71B
$2.39B
$1.94B
$1.21B
$936M
$583M
$426M
Shares Outstanding
14,922,462
14,904,192
14,603,563
14,453,415
14,804,408
16,115,353
15,885,314
15,563,574
15,291,884
Cash Flow17
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
D&A
$10M
$5M
$4M
$5M
$2M
$8M
$8M
$987.0K
$1M
Stock-based Comp
$4M
$4M
$4M
$4M
$3M
$1M
$2M
$1M
$2M
Deferred Tax
·
·
$38M
$21M
·
·
·
·
·
Other Non-cash
$502M
·
$311M
$202M
$29M
$109M
$64M
$33M
$14M
Operating Cash Flow
$638M
$469M
$459M
$348M
$212M
$213M
$100M
$43M
$-26M
CapEx
·
·
·
·
·
$749.0K
$250.0K
$1M
$395.0K
Investing Cash Flow
$-1.51B
$-747M
$-672M
$-682M
$-475M
$-293M
$-434M
$-135M
$-80M
Debt Issued
·
·
·
·
·
$588M
$873M
$632M
$325M
Net Debt Issued
$-2.73B
·
$-754M
$-310M
$-586M
$128M
$281M
$162M
$85M
Stock Issued
$12M
$7M
$0
·
·
·
·
·
·
Stock Repurchased
$70M
$53M
$18M
$89M
$25M
$3M
$3M
$723.0K
$389.0K
Net Stock Activity
$-58M
·
$-18M
$-89M
$-25M
$-3M
$-3M
$-723.0K
$-389.0K
Financing Cash Flow
$1.14B
$394M
$163M
$261M
$510M
$162M
$369M
$162M
$85M
Net Change in Cash
$268M
$116M
$-50M
$-73M
$248M
$83M
$35M
$71M
$-22M
Taxes Paid
$1M
$229.0K
$1M
$4M
$20M
$327.0K
$20.0K
$5M
$258.0K
Free Cash Flow
·
·
·
·
·
$212M
$100M
$41M
$-26M
Levered FCF
·
·
·
·
·
$170M
$58M
$-39M
$-50M
Profitability5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
Net Margin
6.2%
·
8.9%
13.0%
23.8%
16.7%
192.3%
141.4%
-43.6%
Pretax Margin
8.1%
·
11.1%
14.3%
29.3%
20.3%
230.9%
62.7%
-50.6%
EBITDA Margin
0.50%
·
0.35%
0.46%
0.33%
1.4%
55.9%
17.8%
1.1%
ROA
2.2%
·
3.9%
·
10.4%
8.4%
3.1%
1.5%
-9.5%
ROE
22.2%
·
28.5%
·
97.4%
240.8%
-253.2%
-27.2%
269.7%
Efficiency1
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
Asset Turnover
0.4
·
0.4
·
0.4
0.5
0.0
0.0
0.2
Per Share5
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
Book Value / Share
$40.79
·
$27.03
·
$19.45
$4.80
$0.06
$-1.40
$-2.36
Revenue / Share
$102.65
·
$61.22
$54.03
$35.80
$28.03
$0.90
$0.40
$6.70
Cash Flow / Share
$33.27
·
$24.33
$17.86
$10.16
$10.58
$6.55
$3.06
$-1.83
Cash / Share
$41.62
·
·
·
·
·
·
·
$2.78
EPS (TTM)
$5.96
$4.77
$4.24
$5.83
$7.56
$3.95
$1.66
$0.56
$-2.93
Growth Rates9
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue YoY
50.1%
13.5%
10.4%
40.0%
32.8%
·
·
·
·
Revenue CAGR 3Y
23.4%
20.6%
27.1%
·
·
·
·
·
·
Revenue CAGR 5Y
28.4%
·
·
·
·
·
·
·
·
EPS YoY
24.9%
12.5%
-27.3%
-22.9%
91.4%
·
·
·
·
EPS CAGR 3Y
0.74%
-14.2%
2.4%
·
·
·
·
·
·
EPS CAGR 5Y
8.6%
·
·
·
·
·
·
·
·
Net Income YoY
9.8%
8.2%
-24.1%
-23.8%
89.0%
·
·
·
·
Net Income CAGR 3Y
-3.4%
-14.5%
3.0%
·
·
·
·
·
·
Net Income CAGR 5Y
5.4%
·
·
·
·
·
·
·
·
Valuation (TTM)9
Metric
Trend
2025
2024
2023
2022
2021
2020
2019
2018
2017
Revenue TTM
$1.97B
$1.31B
$1.16B
$1.05B
$748M
$563M
$455M
$6M
$5M
Net Income TTM
$122M
$111M
$103M
$136M
$178M
$94M
$26M
$8M
$-41M
Market Cap
$358M
·
$333M
·
$374M
·
·
·
·
P/E
4.0
4.8
5.4
3.0
3.3
·
·
·
·
P/S
0.2
·
0.3
·
0.5
·
·
·
·
P/B
0.6
·
0.8
·
1.3
·
·
·
·
P / Tangible Book
0.6
0.7
0.8
0.8
1.3
·
·
·
·
P / Cash Flow
0.6
·
0.7
·
1.8
·
·
·
·
Earnings Yield
24.8%
20.8%
18.6%
33.3%
29.9%
·
·
·
·
Income Statement13
Metric
Trend
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Revenue
$734M
$495M
$394M
$345M
$353M
$351M
$316M
$291M
$309M
$295M
$291M
$261M
$269M
$278M
$270M
$230M
Cost of Revenue
$56M
$39M
$34M
$32M
$36M
$28M
$28M
$27M
$27M
$26M
$24M
$24M
$24M
$25M
$24M
$23M
Interest Expense
$125M
$75M
$54M
$48M
$45M
$42M
$38M
$35M
$33M
$28M
$24M
$24M
$24M
$22M
$19M
$17M
Interest Income
$734M
$495M
$394M
$345M
$353M
$351M
$316M
$290M
$309M
$295M
$291M
$261M
$269M
$278M
$270M
$230M
Other Non-op
$19.0K
$-616.0K
$343.0K
$293.0K
$305.0K
$270.0K
$382.0K
$532.0K
$490.0K
$-6.0K
$87.0K
$59.0K
$429.0K
$80.0K
$239.0K
$61.0K
Pretax Income
$46M
$32M
$40M
$41M
$40M
$37M
$29M
$33M
$31M
$32M
$32M
$34M
$30M
$39M
$43M
$38M
Income Tax
$12M
$8M
$10M
$10M
$9M
$8M
$4M
$7M
$4M
$7M
$7M
$8M
$6M
$7M
$9M
$-7M
Net Income
$35M
$25M
$31M
$32M
$31M
$30M
$24M
$26M
$26M
$25M
$25M
$26M
$24M
$33M
$34M
$45M
EPS (Basic)
$2.18
$1.50
$1.87
$1.85
$1.77
$1.58
$1.22
$1.35
$1.37
$1.30
$1.30
$1.38
$1.24
$1.81
$1.88
$2.62
EPS (Diluted)
$1.75
$1.21
$1.51
$1.49
$1.42
$1.27
$0.99
$1.09
$1.11
$1.03
$1.02
$1.08
$1.00
$1.41
$1.46
$1.96
Shares (Basic)
·
15,125,000
15,124,000
15,115,000
·
14,740,000
14,771,000
14,673,000
·
14,504,000
14,439,000
14,475,000
·
14,500,000
14,744,000
14,821,000
Shares (Diluted)
·
19,195,000
19,187,000
19,185,000
·
18,788,000
18,808,000
18,724,000
·
18,915,000
18,959,000
18,981,000
·
19,030,000
19,480,000
20,059,000
EBITDA
·
·
·
$2M
·
·
·
$1M
·
·
·
·
·
·
·
$2M
Balance Sheet12
Metric
Trend
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Cash & Equivalents
$621M
$425M
$329M
$350M
$375M
$309M
·
·
$339M
·
·
·
·
·
·
·
PP&E (Net)
$13M
$13M
$14M
$12M
$11M
$10M
$10M
$11M
$11M
$12M
$13M
$12M
$10M
$7M
$7M
$7M
PP&E (Gross)
$25M
·
·
·
$20M
·
·
·
$18M
·
·
·
$15M
·
·
·
Accum. Depreciation
$13M
·
·
·
$9M
·
·
·
$7M
·
·
·
$5M
·
·
·
Intangibles
$30M
$32M
·
·
$0
·
·
·
·
·
·
·
·
·
·
·
Total Assets
$7.62B
$7.08B
$3.64B
$3.27B
$3.27B
$3.04B
$2.84B
$2.79B
$2.71B
$2.60B
$2.45B
$2.38B
$2.39B
$2.25B
$2.12B
$1.92B
Total Liabilities
$6.98B
$6.45B
$3.04B
$2.70B
$2.69B
$2.47B
$2.27B
$2.23B
$2.17B
$2.08B
$1.95B
$1.89B
$1.92B
$1.81B
$1.69B
$1.51B
Common Stock
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
Retained Earnings
$506M
$474M
$451M
$423M
$395M
$368M
$345M
$327M
$307M
$281M
$256M
$231M
$204M
$180M
$148M
$114M
Stockholders' Equity
$609M
$589M
$563M
$533M
$493M
$458M
$434M
$416M
$395M
$377M
$363M
$346M
$326M
$307M
$290M
$274M
Liabilities + Equity
$7.62B
$7.08B
$3.64B
$3.27B
$3.27B
$3.04B
$2.84B
$2.79B
$2.71B
$2.60B
$2.45B
$2.38B
$2.39B
$2.25B
$2.12B
$1.92B
Shares Outstanding
14,922,462
15,127,014
15,125,831
15,097,243
14,904,192
14,738,862
14,748,938
14,792,159
14,603,563
14,651,321
14,428,039
14,528,546
14,453,415
14,445,295
14,561,078
14,912,895
Cash Flow12
Metric
Trend
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
D&A
$4M
$2M
$2M
$2M
$1M
$1M
$1M
$1M
$1M
$1M
$852.0K
$844.0K
$754.0K
$694.0K
$1M
$2M
Stock-based Comp
$2M
$920.0K
$948.0K
$870.0K
$928.0K
$979.0K
$1M
$940.0K
$913.0K
$908.0K
$1M
$931.0K
$940.0K
$930.0K
$1M
$1M
Other Non-cash
·
·
·
$98M
·
·
·
$90M
·
·
·
·
·
·
·
$33M
Operating Cash Flow
$266M
$107M
$133M
$132M
$123M
$112M
$116M
$119M
$133M
$117M
$108M
$102M
$102M
$93M
$72M
$81M
Investing Cash Flow
$-485M
$-507M
$-406M
$-115M
$-176M
$-306M
$-197M
$-68M
$-211M
$-220M
$-188M
$-53M
$-158M
$-170M
$-251M
$-103M
Net Debt Issued
·
·
·
$-311M
·
·
·
$-109M
·
·
·
·
·
·
·
$-52M
Stock Issued
$0
$0
$1.0K
$12M
$7M
$0
$0
$0
·
·
·
·
·
·
·
·
Stock Repurchased
$16M
$25.0K
$2M
$51M
$25M
$26M
$1M
$543.0K
$3M
$9M
$3M
$2M
$0
$11M
$13M
$65M
Net Stock Activity
·
·
·
$-40M
·
·
·
$-543.0K
·
·
·
·
·
·
·
$-65M
Financing Cash Flow
$460M
$442M
$295M
$-55M
$168M
$171M
$6M
$47M
$62M
$108M
$40M
$-47M
$102M
$98M
$140M
$-79M
Net Change in Cash
$241M
$43M
$22M
$-38M
$115M
$-22M
$-75M
$99M
$-16M
$6M
$-40M
$1M
$47M
$20M
$-39M
$-101M
Taxes Paid
$335.0K
$-144.0K
$804.0K
$39.0K
$42.0K
$11.0K
$218.0K
$-42.0K
$-218.0K
$1M
$404.0K
$32.0K
$6.0K
$37.0K
$4M
$56.0K
Profitability5
Metric
Trend
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Net Margin
·
5.1%
7.8%
9.1%
·
8.4%
7.7%
9.0%
·
8.6%
8.6%
·
·
11.7%
12.6%
19.6%
Pretax Margin
·
6.6%
10.2%
11.8%
·
10.6%
9.0%
11.3%
·
10.8%
11.0%
·
·
14.1%
15.8%
16.4%
EBITDA Margin
·
·
·
0.46%
·
·
·
0.43%
·
·
·
·
·
·
·
0.83%
ROA
·
0.49%
0.94%
1.0%
·
1.1%
0.92%
1.0%
·
1.0%
1.1%
·
·
1.7%
1.9%
2.9%
ROE
·
4.8%
6.1%
6.6%
·
7.1%
6.1%
6.9%
·
7.4%
7.7%
·
·
11.4%
13.4%
22.9%
Efficiency1
Metric
Trend
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Asset Turnover
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
·
·
0.1
0.2
0.1
Per Share5
Metric
Trend
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Book Value / Share
·
$38.96
$37.24
$35.29
·
$31.06
$29.41
$28.12
·
$25.72
$25.18
·
·
$21.28
$19.93
$18.38
Revenue / Share
·
$25.77
$20.54
$17.99
·
$18.69
$16.80
$15.53
·
$15.59
$15.34
·
·
$14.61
$13.86
$11.46
Cash Flow / Share
·
·
·
$6.86
·
·
·
$6.34
·
·
·
·
·
·
·
$4.03
Cash / Share
·
$28.10
$21.78
$23.21
·
$20.94
·
·
·
·
·
·
·
·
·
·
EPS (TTM)
·
$5.63
·
$5.17
·
$4.46
$4.22
$4.25
·
$4.13
$4.51
$5.91
·
$6.96
$7.51
$7.61
Valuation (TTM)9
Metric
Trend
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Revenue TTM
·
$1.59B
·
$1.37B
·
$1.27B
$1.21B
$1.19B
·
$1.12B
$1.10B
$1.04B
·
$995M
$921M
$833M
Net Income TTM
·
$118M
·
$117M
·
$106M
$102M
$103M
·
$101M
$108M
$138M
·
$162M
$176M
$179M
Market Cap
·
$371M
$334M
$352M
·
$335M
$341M
$351M
·
$283M
$301M
·
·
$291M
$333M
$373M
P/E
·
4.4
·
4.5
·
5.1
5.5
5.6
·
4.7
4.6
3.0
·
2.9
3.0
3.3
P/S
·
0.2
·
0.3
·
0.3
0.3
0.3
·
0.3
0.3
·
·
0.3
0.4
0.4
P/B
·
0.6
0.6
0.7
·
0.7
0.8
0.8
·
0.8
0.8
·
·
0.9
1.1
1.4
P / Tangible Book
·
0.7
0.6
0.7
·
0.7
0.8
0.8
·
0.8
0.8
0.7
·
0.9
1.1
1.4
P / Cash Flow
·
·
·
2.7
·
·
·
3.0
·
·
·
·
·
·
·
4.6
Earnings Yield
·
22.9%
·
22.2%
·
19.6%
18.2%
17.9%
·
21.4%
21.6%
33.2%
·
34.6%
32.8%
30.4%
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2025-12-31
2024-12-31
2024-09-30
2024-06-30
2024-03-31
Revenue
$1.97B
$1.31B
·
·
·
Net Income
$122M
$111M
·
·
·
Diluted EPS
$5.96
$4.77
·
·
·
No data for this statement
Not enough fundamentals data to build this statement yet.
No data for this statement
Not enough fundamentals data to build this statement yet.
Institutional owners (13F)
17
Institutional activity — Q3 2025 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
0
0
1
0
·
Compared to Q2 2025. SEC Form 13F filings are due within 45 days of quarter-end plus a short buffer for late filers — quarters still inside that window are skipped in favor of the most recent fully-reported pair. Change vs prior quarter not shown: filer coverage differs too much between these two quarters for a reliable comparison.
Activists & 5%+ owners
1 position
18
Investors who filed SEC Schedule 13D — beneficial ownership above 5% with an intent to influence the issuer (activist stakes, board campaigns, M&A). Each row shows the most recent known state of that filer's position.
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
ETF ownership
Held by 1 ETF
20
Weight reflects direct equity holdings (N-PORT) only; leveraged or derivative-based funds may hold additional swap exposure not shown.